[MPI] QoQ Quarter Result on 31-Dec-2003 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 123.46%
YoY- 4495.23%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 315,119 328,645 314,652 293,182 246,884 239,028 213,223 29.65%
PBT 29,688 44,805 51,824 44,582 22,119 17,871 6,122 185.67%
Tax -11,796 6,308 -13,593 -15,678 -9,184 20,559 -5,511 65.85%
NP 17,892 51,113 38,231 28,904 12,935 38,430 611 844.22%
-
NP to SH 17,892 51,113 38,231 28,904 12,935 38,430 611 844.22%
-
Tax Rate 39.73% -14.08% 26.23% 35.17% 41.52% -115.04% 90.02% -
Total Cost 297,227 277,532 276,421 264,278 233,949 200,598 212,612 24.94%
-
Net Worth 688,613 670,236 706,139 666,403 666,649 652,434 648,448 4.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 29,853 - 895 - 29,850 - 39,064 -16.37%
Div Payout % 166.85% - 2.34% - 230.77% - 6,393.55% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 688,613 670,236 706,139 666,403 666,649 652,434 648,448 4.07%
NOSH 199,021 198,883 198,912 198,926 199,000 198,913 197,096 0.64%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.68% 15.55% 12.15% 9.86% 5.24% 16.08% 0.29% -
ROE 2.60% 7.63% 5.41% 4.34% 1.94% 5.89% 0.09% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 158.33 165.25 158.19 147.38 124.06 120.17 108.18 28.81%
EPS 8.99 25.70 19.22 14.53 6.50 19.32 0.31 838.14%
DPS 15.00 0.00 0.45 0.00 15.00 0.00 19.82 -16.91%
NAPS 3.46 3.37 3.55 3.35 3.35 3.28 3.29 3.40%
Adjusted Per Share Value based on latest NOSH - 198,926
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 158.15 164.94 157.92 147.14 123.91 119.96 107.01 29.65%
EPS 8.98 25.65 19.19 14.51 6.49 19.29 0.31 837.44%
DPS 14.98 0.00 0.45 0.00 14.98 0.00 19.61 -16.39%
NAPS 3.456 3.3638 3.5439 3.3445 3.3458 3.2744 3.2544 4.07%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 13.10 15.50 17.00 17.00 15.40 14.40 10.40 -
P/RPS 8.27 9.38 10.75 11.53 12.41 11.98 9.61 -9.50%
P/EPS 145.72 60.31 88.45 117.00 236.92 74.53 3,354.84 -87.57%
EY 0.69 1.66 1.13 0.85 0.42 1.34 0.03 704.15%
DY 1.15 0.00 0.03 0.00 0.97 0.00 1.91 -28.63%
P/NAPS 3.79 4.60 4.79 5.07 4.60 4.39 3.16 12.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 17/05/04 18/02/04 18/11/03 27/08/03 16/05/03 -
Price 14.80 13.60 15.20 18.00 17.40 15.30 12.40 -
P/RPS 9.35 8.23 9.61 12.21 14.03 12.73 11.46 -12.65%
P/EPS 164.63 52.92 79.08 123.88 267.69 79.19 4,000.00 -88.00%
EY 0.61 1.89 1.26 0.81 0.37 1.26 0.03 640.89%
DY 1.01 0.00 0.03 0.00 0.86 0.00 1.60 -26.35%
P/NAPS 4.28 4.04 4.28 5.37 5.19 4.66 3.77 8.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment